Previous Close | ¥351.00 |
Intrinsic Value | ¥2.42 |
Upside potential | -99% |
Data is not available at this time.
MBK Co., Ltd. operates as a diversified financial services firm with a focus on merchant banking, real estate investments, and blockchain-based fintech solutions. The company generates revenue through investment advisory, M&A services, and the operation of hospitality and retail assets, including hotels and bowling alleys. Its real estate segment spans brokerage, leasing, and management, while its fintech initiatives leverage blockchain for crypto asset exchanges, NFT platforms, and real estate transaction settlements. MBK positions itself at the intersection of traditional finance and emerging technologies, targeting niche opportunities in Japan’s evolving digital economy. The firm’s hybrid model—combining legacy operations with innovative fintech—distinguishes it from conventional asset managers, though its market share remains modest relative to larger financial institutions. Its MBK COIN and Angoo Fintech platforms reflect a strategic pivot toward decentralized finance, though regulatory and competitive risks persist in this nascent space.
MBK reported revenue of ¥4.45 billion for FY2024, with net income of ¥182 million, reflecting thin margins in its diversified operations. Operating cash flow stood at ¥3.14 billion, though significant capital expenditures (¥-5.46 billion) suggest heavy investment in fintech and real estate. The diluted EPS of ¥6.23 indicates modest earnings power relative to its market capitalization.
The company’s earnings are constrained by high operational complexity across its merchant banking, real estate, and fintech segments. Capital efficiency appears suboptimal, with capex exceeding operating cash flow, likely due to aggressive investments in blockchain infrastructure. The low beta (0.053) suggests minimal correlation to broader market movements, possibly reflecting idiosyncratic business risks.
MBK’s financial health is mixed, with ¥1.27 billion in cash against ¥11.84 billion in total debt, indicating leveraged positioning. The negative free cash flow (operating cash flow minus capex) raises liquidity concerns, though its real estate holdings may provide collateral flexibility. Debt servicing could become challenging if fintech investments fail to scale profitably.
Growth is driven by blockchain initiatives, though traditional segments like hospitality face cyclical headwinds. The ¥2 per share dividend implies a conservative payout ratio, prioritizing reinvestment over shareholder returns. Near-term expansion likely hinges on adoption of its crypto and real estate platforms, which remain unproven at scale.
At a market cap of ¥8.63 billion, MBK trades at ~1.9x revenue, a discount to pure-play fintech peers but a premium to traditional asset managers. The valuation reflects skepticism about its ability to monetize blockchain ventures while balancing legacy business volatility.
MBK’s dual focus on fintech and real estate offers diversification but also execution risk. Its first-mover advantage in Japan’s crypto-asset ecosystem could pay off if regulatory clarity improves, though competition from established financial players looms. The outlook remains speculative, contingent on successful tech adoption and debt management.
Company description, financial data from disclosed filings (likely Japan Exchange Group disclosures), and inferred operational context.
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |